Detached GU24 3 beds 1 bath

Pirbright, The Green, Woking GU24

South East, England · GU24

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-31,853

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£141,904

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£43,775	£43,841	£43,943	£44,047	£44,173	£219,778
Profit Before Tax	£-7,775	£-7,301	£-6,489	£-5,657	£-4,631	£-31,853
Profit After Tax	£-7,775	£-7,301	£-6,489	£-5,657	£-4,631	£-31,853
Change In Property Value	£10,000	£10,100	£30,603	£42,028	£49,173	£141,904
Net Return	£2,225	£2,799	£24,114	£36,371	£44,541	£110,051
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	1%	7%	11%	13%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change